This is an example household so you can see the tool working.
Money you keep
+$174K
more after tax at age 95 than converting nothing
Tax now
$89K
all-in, in your conversion years
Converting $540K between ages 62 and 74 costs $66K in tax now, and moves that money somewhere it — and everything it earns from here — is never taxed again. It cuts your tax-deferred balance at age 95 to $654K — down from $1.2M — but does not empty it.
How much to convert
74% of the possible gain, for 38% of the full tax bill
How this is calculatedHide details
Why “Tax now” is bigger than the tax on the conversions — that number is only the income tax on the conversions themselves: what shows up on your tax returns, and what the yearly schedule adds up to. This figure also counts everything a conversion sets off in the same year — higher Medicare premiums, extra investment tax, lost health-insurance subsidies. The money you keep has already paid all of those, so the cost side includes them too.
Where the zones split — Up to Efficient, each new $1 of tax adds at least $0.50 of estate; past it, less. Every stop up to Optimal still adds net money — at a shrinking rate.
What this rests on — Converting more prepays more tax on the strength of today’s assumptions.
What you keep
Roth conversions shift money out of tax-deferred and into Roth. RMDs begin at age 75 (Pat) and 73 (Lee). All balances are in today’s dollars.
Why this works
Tax per year
You pay more tax in the conversion years and less afterwards. Everything is in today’s dollars.
IRMAA: clear every year
Efficient is the last point on your own curve still earning $0.50 of estate per $1 of prepaid tax; it is offered only when it saves at least 20% of the conversion tax. How this is calculated
Roth Conversion Schedule
| Age | Conversion | Federal Bracket | Federal | State | ACA/IRMAA | Tax Cost | |
|---|---|---|---|---|---|---|---|
| 62 | $57KWhy this amount: Stops just below the ACA subsidy cliff — 400% of the federal poverty level. | 10% | $2K | $0 | +$28K | $2K | |
| 63 | $29KWhy this amount: Stops just below the ACA subsidy cliff — 400% of the federal poverty level. | 10% | $0 | $0 | +$10K | $0 | |
| 64 | $23KWhy this amount: Stops just below the ACA subsidy cliff — 400% of the federal poverty level. | 10% | $0 | $0 | +$11K | $0 | |
| 65 | $37KWhy this amount: Lands in the 12% bracket, $18.2K below the 22% edge. | 12% | $4K | $0 | — | $4K | |
| 66 | $54KWhy this amount: Lands in the 22% bracket, $81.4K below the 24% edge. | 22% | $10K | $0 | — | $10K | |
| 67 | $31KWhy this amount: Lands in the 12% bracket, $3.9K below the 22% edge. | 12% | $4K | $0 | — | $4K | |
| 68 | $44KWhy this amount: Lands in the 22% bracket, $100.7K below the 24% edge. | 22% | $7K | $0 | — | $7K | |
| 69 | $45KWhy this amount: Lands in the 22% bracket, $99.6K below the 24% edge. | 22% | $7K | $0 | — | $7K | |
| 70 | $46KWhy this amount: Lands in the 22% bracket, $97.8K below the 24% edge. | 22% | $7K | $0 | — | $7K | |
| 71 | $48KWhy this amount: Lands in the 22% bracket, $96.0K below the 24% edge. | 22% | $7K | $0 | — | $7K | |
| 72 | $51KWhy this amount: Lands in the 22% bracket, $91.1K below the 24% edge. | 22% | $8K | $0 | — | $8K | |
| 73 | $36KWhy this amount: Lands in the 12% bracket, $11.0K below the 22% edge. | 12% | $4K | $0 | — | $4K | |
| 74 | $38KWhy this amount: Lands in the 12% bracket, $8.3K below the 22% edge. | 12% | $5K | $0 | — | $5K | |
| Total | $540K | $66K | $0 | +$49K | $66K |